Income Statement

Revenue

-25%

-8%

10Y

Currency: CNY

	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	21	0	0	0	19	0	0	0	24	0	0	0	40	0	0	0	41	0	0	0	45	0	0	0	29	0	0	0	28	0	0	0	36	0	0	0	30	0	0	0	27	0	0	0	26	0	0	0	17	0	0	0	13	0	0	0	10	0	0	7	24	24	37	41	42	42	42	40	40	43	42	45	46	48	48	49	48	49	46	40	37	33	31	30	29	25	0	0
Revenue	668 N/A	859 +29%	1 012 +18%	1 000 -1%	964 -4%	792 -18%	640 -19%	681 +6%	661 -3%	659 0%	635 -4%	615 -3%	607 -1%	581 -4%	645 +11%	659 +2%	699 +6%	751 +7%	781 +4%	821 +5%	877 +7%	890 +2%	879 -1%	895 +2%	887 -1%	948 +7%	1 029 +9%	1 118 +9%	1 128 +1%	1 247 +11%	1 345 +8%	1 340 0%	1 418 +6%	1 459 +3%	1 490 +2%	1 645 +10%	1 771 +8%	1 771 0%	1 730 -2%	1 585 -8%	1 481 -7%	1 398 -6%	1 366 -2%	1 374 +1%	1 389 +1%	1 386 0%	1 403 +1%	1 416 +1%	1 405 -1%	1 326 -6%	1 527 +15%	1 558 +2%	1 689 +8%	1 841 +9%	1 831 -1%	1 894 +3%	1 972 +4%	2 180 +11%	2 278 +4%	2 398 +5%	2 427 +1%	2 669 +10%	2 981 +12%	3 250 +9%	3 327 +2%	3 297 -1%	3 200 -3%	3 114 -3%	3 117 +0%	3 231 +4%	3 201 -1%	3 403 +6%	3 749 +10%	3 792 +1%	3 849 +2%	3 808 -1%	3 689 -3%	3 790 +3%	3 910 +3%	3 815 -2%	3 783 -1%	3 656 -3%	3 561 -3%	3 517 -1%	3 215 -9%	3 137 -2%	3 003 -4%	2 875 -4%
Gross Profit
Cost of Revenue	(496)	(682)	(823)	(813)	(778)	(605)	(460)	(494)	(480)	(479)	(460)	(449)	(435)	(415)	(480)	(501)	(547)	(599)	(628)	(657)	(680)	(682)	(660)	(658)	(665)	(713)	(789)	(874)	(872)	(983)	(1 064)	(1 077)	(1 163)	(1 216)	(1 251)	(1 372)	(1 475)	(1 469)	(1 450)	(1 335)	(1 276)	(1 232)	(1 197)	(1 193)	(1 177)	(1 169)	(1 172)	(1 190)	(1 180)	(1 103)	(1 178)	(1 153)	(1 193)	(1 303)	(1 318)	(1 346)	(1 271)	(1 272)	(1 237)	(1 250)	(1 231)	(1 422)	(1 604)	(1 734)	(1 735)	(1 638)	(1 539)	(1 507)	(1 728)	(1 716)	(1 700)	(1 860)	(2 012)	(2 112)	(2 167)	(2 079)	(1 930)	(1 914)	(1 979)	(1 971)	(2 076)	(2 098)	(2 043)	(2 047)	(1 792)	(1 783)	(1 749)	(1 684)
Gross Profit	172 N/A	177 +3%	189 +7%	188 -1%	187 -1%	187 +0%	181 -3%	187 +4%	181 -3%	180 0%	175 -3%	167 -4%	172 +3%	166 -4%	165 0%	158 -4%	153 -4%	152 0%	153 +0%	164 +7%	197 +20%	208 +6%	219 +5%	237 +8%	222 -6%	235 +6%	240 +2%	244 +2%	256 +5%	264 +3%	282 +7%	264 -6%	256 -3%	243 -5%	239 -1%	273 +14%	296 +9%	302 +2%	280 -7%	251 -11%	205 -18%	166 -19%	169 +2%	181 +7%	212 +17%	218 +3%	231 +6%	226 -2%	225 -1%	223 -1%	349 +56%	405 +16%	496 +22%	538 +8%	513 -5%	549 +7%	701 +28%	909 +30%	1 041 +15%	1 148 +10%	1 196 +4%	1 248 +4%	1 377 +10%	1 515 +10%	1 592 +5%	1 659 +4%	1 661 +0%	1 607 -3%	1 389 -14%	1 515 +9%	1 500 -1%	1 543 +3%	1 737 +13%	1 680 -3%	1 682 +0%	1 729 +3%	1 759 +2%	1 876 +7%	1 931 +3%	1 843 -5%	1 707 -7%	1 558 -9%	1 518 -3%	1 470 -3%	1 424 -3%	1 355 -5%	1 254 -7%	1 191 -5%
Operating Income
Operating Expenses	(63)	(60)	(58)	(60)	(60)	(61)	(62)	(62)	(61)	(64)	(65)	(69)	(86)	(82)	(86)	(83)	(79)	(79)	(80)	(80)	(103)	(111)	(116)	(133)	(126)	(137)	(143)	(141)	(137)	(138)	(152)	(134)	(131)	(121)	(118)	(139)	(148)	(146)	(135)	(129)	(133)	(124)	(129)	(136)	(133)	(128)	(133)	(134)	(152)	(146)	(242)	(279)	(352)	(379)	(350)	(385)	(516)	(706)	(844)	(934)	(936)	(996)	(1 094)	(1 195)	(1 272)	(1 333)	(1 338)	(1 343)	(1 214)	(1 329)	(1 353)	(1 402)	(1 553)	(1 538)	(1 537)	(1 610)	(1 565)	(1 676)	(1 710)	(1 582)	(1 513)	(1 398)	(1 313)	(1 244)	(1 147)	(1 111)	(1 036)	(1 008)
Selling, General & Administrative	(63)	(61)	(58)	(60)	(61)	(62)	(63)	(63)	(62)	(64)	(63)	(66)	(81)	(79)	(84)	(81)	(77)	(78)	(80)	(81)	(103)	(109)	(114)	(121)	(112)	(123)	(128)	(136)	(130)	(135)	(149)	(133)	(132)	(124)	(120)	(140)	(99)	(139)	(128)	(123)	(91)	(123)	(127)	(135)	(88)	(127)	(132)	(133)	(105)	(143)	(236)	(272)	(270)	(377)	(349)	(316)	(417)	(673)	(768)	(903)	(823)	(808)	(921)	(1 013)	(1 114)	(1 147)	(1 123)	(1 127)	(1 058)	(1 154)	(1 161)	(1 206)	(1 390)	(1 364)	(1 408)	(1 425)	(1 375)	(1 411)	(1 435)	(1 360)	(1 317)	(1 223)	(1 121)	(1 042)	(900)	(880)	(821)	(820)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(43)	0	0	0	(36)	0	0	0	(39)	0	0	0	(42)	0	0	0	(74)	0	0	0	(90)	0	0	(25)	(95)	(85)	(119)	(129)	(133)	(146)	(149)	(150)	(126)	(146)	(145)	(148)	(124)	(132)	(133)	(124)	(131)	(156)	(159)	(169)	(150)	(153)	(160)	(172)	(193)	(203)	(184)	(159)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	0	0	0	(6)	0	0	0	(6)	0	0	0	(4)	0	0	0	(7)	0	0	0	(12)	0	0	0	(21)	0	0	0	(31)	0	0	0	(41)	0	0	0	(44)	0	0	0	(72)	0	0	0	(79)	0	0	0	(82)	0	0	0
Other Operating Expenses	0	0	0	1	1	1	1	1	1	(0)	(2)	(2)	(5)	(3)	(2)	(2)	(3)	(1)	0	0	(0)	(2)	(2)	(12)	(14)	(14)	(14)	(5)	(7)	(3)	(3)	(1)	1	2	2	1	(1)	(7)	(7)	(7)	(1)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(3)	(6)	(7)	(1)	(2)	(2)	(68)	3	(33)	(76)	(6)	4	(102)	(54)	(53)	6	(40)	(67)	(66)	11	(30)	(47)	(48)	5	(42)	4	(61)	13	(109)	(116)	(54)	33	(22)	(32)	(29)	28	(28)	(30)	(29)
Operating Income	109 N/A	116 +6%	131 +12%	128 -2%	127 -1%	126 -1%	118 -6%	125 +6%	121 -4%	116 -4%	110 -6%	98 -11%	87 -12%	83 -4%	79 -5%	76 -5%	73 -3%	73 +0%	73 0%	84 +14%	94 +12%	97 +4%	103 +6%	104 +1%	96 -8%	98 +2%	98 0%	104 +6%	120 +15%	126 +6%	130 +3%	130 0%	125 -4%	121 -3%	121 0%	134 +10%	148 +11%	157 +6%	145 -7%	121 -16%	71 -41%	41 -42%	40 -3%	45 +12%	79 +76%	90 +14%	98 +10%	92 -7%	73 -20%	78 +6%	107 +37%	126 +18%	144 +14%	158 +10%	162 +2%	164 +1%	185 +13%	203 +10%	197 -3%	214 +9%	260 +21%	252 -3%	283 +12%	321 +13%	320 0%	325 +2%	323 -1%	264 -18%	175 -34%	186 +6%	147 -21%	141 -4%	183 +30%	142 -22%	145 +2%	119 -18%	194 +63%	200 +3%	222 +11%	262 +18%	194 -26%	160 -18%	205 +28%	226 +10%	276 +22%	244 -12%	219 -10%	183 -16%
Pre-Tax Income
Interest Income Expense	(3)	(1)	2	0	(5)	(12)	(16)	(20)	(25)	(28)	(30)	(32)	(40)	(43)	(48)	(48)	(42)	(42)	(35)	(34)	(39)	(42)	(46)	(43)	(23)	(19)	(19)	(18)	(19)	(22)	(24)	(24)	(25)	(25)	(23)	(24)	(24)	(27)	(29)	(27)	(24)	(20)	(15)	(12)	(9)	(5)	10	15	11	8	4	(1)	7	8	10	7	6	(3)	(4)	(6)	(11)	(17)	(33)	(38)	(40)	(38)	(42)	(45)	(42)	(51)	(46)	(45)	(37)	(39)	(37)	(33)	(50)	(57)	(42)	(39)	(17)	(6)	(13)	(15)	(16)	(17)	(18)	(15)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	(27)	0	0	(0)	0	0	0	0	(0)	0	(0)	(0)	(0)	0	(2)	(2)	(74)	0	0	0	(8)	0	0	0	(35)	(0)	0	1
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(75)	(75)	(75)	25	75	75	75	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	0	0	0	0	(0)	0	0	0
Total Other Income	0	1	0	1	0	(0)	(0)	(0)	(0)	(0)	(1)	(1)	6	6	6	6	1	1	1	2	2	3	3	4	3	2	2	2	4	3	3	6	10	14	15	14	3	6	5	3	12	105	109	109	5	(70)	(74)	(73)	3	3	4	3	4	4	3	4	1	1	1	(0)	(2)	(2)	7	8	9	10	1	0	(20)	(21)	(16)	(16)	3	3	(2)	(2)	(58)	(58)	(59)	(59)	(1)	0	1	2	1	(0)	(69)	(69)
Pre-Tax Income	107 N/A	116 +9%	133 +15%	129 -3%	122 -5%	114 -6%	103 -10%	105 +3%	95 -10%	88 -8%	79 -10%	65 -18%	52 -20%	46 -13%	38 -17%	34 -12%	32 -4%	33 +1%	40 +22%	51 +27%	58 +14%	58 +1%	61 +4%	65 +8%	76 +16%	82 +8%	81 0%	87 +8%	105 +20%	108 +2%	109 +1%	112 +2%	110 -2%	111 +0%	114 +3%	124 +9%	124 +0%	136 +9%	121 -11%	98 -19%	57 -42%	52 -9%	58 +12%	67 +16%	100 +48%	90 -10%	110 +22%	109 -1%	87 -20%	89 +2%	115 +30%	129 +12%	155 +20%	170 +10%	175 +3%	175 0%	189 +8%	200 +6%	194 -3%	208 +7%	220 +6%	233 +6%	257 +10%	291 +13%	290 0%	297 +2%	282 -5%	220 -22%	112 -49%	115 +2%	85 -26%	79 -7%	149 +88%	107 -28%	104 -3%	83 -20%	13 -85%	85 +580%	120 +41%	163 +36%	168 +3%	154 -8%	194 +26%	212 +10%	227 +7%	227 +0%	132 -42%	99 -25%
Net Income
Tax Provision	(16)	(19)	(22)	(22)	(20)	(18)	(14)	(16)	(14)	(13)	(11)	(8)	(6)	(5)	(6)	(4)	(4)	(5)	(5)	(8)	(6)	(6)	(6)	(7)	(8)	(11)	(10)	(10)	(12)	(11)	(14)	(15)	(15)	(15)	(15)	(16)	(15)	(17)	(14)	(11)	(5)	(7)	(8)	(9)	(13)	(9)	(11)	(10)	(8)	(9)	(11)	(16)	(18)	(20)	(24)	(23)	(27)	(29)	(25)	(26)	(34)	(36)	(36)	(83)	(76)	(76)	(85)	(34)	(32)	(36)	(22)	(19)	(40)	(29)	(20)	(31)	6	(0)	(13)	(4)	(6)	(6)	(9)	(5)	(18)	(15)	(17)	(18)
Income from Continuing Operations	91	98	111	107	102	96	89	90	82	75	68	57	46	40	33	30	28	28	35	43	52	53	54	58	67	70	72	77	93	97	96	97	95	96	98	108	109	119	107	87	52	45	50	58	87	81	99	99	79	80	104	113	137	150	152	152	162	172	170	183	186	197	221	208	214	221	197	185	81	79	63	60	109	78	84	52	18	85	107	159	163	148	185	208	208	211	115	82
Income to Minority Interest	(1)	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(1)	(2)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(2)	(2)	(2)	(1)	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	0	0	(0)	0	(12)	(20)	(39)	(46)	(46)	(46)	(33)	(37)	(35)	(38)	(41)	(40)	(48)	(45)	(52)	(57)	(52)	(50)	(47)	(58)	(64)	(70)	(60)	(32)	(21)	(5)	17	(5)	(9)	(24)	(46)	(41)	(49)	(56)	(75)	(78)	(74)	(65)
Net Income (Common)	90 N/A	97 +7%	110 +13%	107 -3%	101 -6%	95 -6%	88 -7%	89 +1%	81 -9%	75 -8%	68 -10%	57 -16%	45 -21%	39 -13%	31 -21%	28 -11%	26 -5%	27 +2%	33 +25%	42 +27%	50 +19%	51 +2%	53 +3%	57 +7%	65 +15%	68 +4%	69 +2%	75 +8%	91 +21%	95 +4%	94 -1%	95 +1%	93 -2%	94 +1%	97 +3%	108 +11%	109 +1%	119 +9%	107 -10%	86 -19%	52 -40%	45 -14%	50 +12%	58 +15%	87 +50%	81 -6%	99 +22%	99 +1%	79 -21%	80 +2%	92 +14%	93 +1%	98 +5%	104 +7%	105 +1%	106 +0%	130 +23%	134 +3%	135 +0%	144 +7%	145 +1%	157 +8%	174 +11%	163 -6%	162 -1%	164 +1%	145 -11%	135 -7%	34 -75%	21 -37%	(1) N/A	(10) -724%	49 N/A	46 -6%	63 +37%	47 -26%	35 -24%	80 +127%	98 +22%	136 +38%	117 -14%	108 -8%	136 +26%	152 +12%	133 -12%	133 +0%	41 -69%	16 -60%
EPS (Diluted)	0.13 N/A	0.14 +8%	0.16 +14%	0.16 N/A	0.15 -6%	0.14 -7%	0.13 -7%	0.13 N/A	0.12 -8%	0.19 +58%	0.09 -53%	0.1 +11%	0.07 -30%	0.05 -29%	0.03 -40%	0.03 N/A	0.03 N/A	0.03 N/A	0.04 +33%	0.05 +25%	0.06 +20%	0.06 N/A	0.06 N/A	0.06 N/A	0.08 +33%	0.08 N/A	0.08 N/A	0.09 +12%	0.11 +22%	0.11 N/A	0.11 N/A	0.11 N/A	0.11 N/A	0.11 N/A	0.12 +9%	0.13 +8%	0.13 N/A	0.14 +8%	0.12 -14%	0.1 -17%	0.05 -50%	0.05 N/A	0.06 +20%	0.06 N/A	0.09 +50%	0.08 -11%	0.09 +12%	0.1 +11%	0.08 -20%	0.09 +12%	0.11 +22%	0.11 N/A	0.1 -9%	0.11 +10%	0.1 -9%	0.1 N/A	0.12 +20%	0.12 N/A	0.12 N/A	0.12 N/A	0.13 +8%	0.14 +8%	0.16 +14%	0.15 -6%	0.15 N/A	0.15 N/A	0.13 -13%	0.12 -8%	0.03 -75%	0.01 -67%	-0.01 N/A	-0.01 N/A	0.05 N/A	0.04 -20%	0.06 +50%	0.04 -33%	0.03 -25%	0.07 +133%	0.09 +29%	0.12 +33%	0.11 -8%	0.1 -9%	0.12 +20%	0.14 +17%	0.12 -14%	0.12 N/A	0.04 -67%	0.02 -50%

Income Statement Balance Sheet Cash Flow Statement

Tianjin Tianyao Pharmaceuticals Co Ltd
SSE:600488

Income Statement

Earnings Waterfall
Tianjin Tianyao Pharmaceuticals Co Ltd

Income Statement
Tianjin Tianyao Pharmaceuticals Co Ltd

See Also

Company

Help

Tools

Stocks

Tianjin Tianyao Pharmaceuticals Co Ltd SSE:600488

Income Statement

Earnings Waterfall Tianjin Tianyao Pharmaceuticals Co Ltd

Income Statement Tianjin Tianyao Pharmaceuticals Co Ltd

See Also

Company

Help

Tools

Stocks

Tianjin Tianyao Pharmaceuticals Co Ltd
SSE:600488

Earnings Waterfall
Tianjin Tianyao Pharmaceuticals Co Ltd

Income Statement
Tianjin Tianyao Pharmaceuticals Co Ltd